| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 43.60K | 46.20K | N/A | 144.00K | 3.19M | |
| Receivables | | | 24.30K | 9.80K | 118.80K | 141.20K | 100.40K | |
| Other Current Assets | | | 15.00K | 27.00K | 20.80K | 184.20K | 713.30K | |
| Total Current Assets | | | 83.00K | 83.00K | 173.10K | 469.30K | 4.01M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 65.10K | 10.00K | 345.00K | 327.80K | 10.29M | |
| Other Non-Current Assets | | | N/A | 0.00 | 14.00K | 14.00K | 14.00K | |
| Total Non-Current Assets | | | 65.10K | 10.00K | 359.00K | 341.80K | 10.30M | |
| |
| TOTAL ASSETS | | | 148.10K | 93.00K | 532.10K | 811.10K | 14.31M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 53.30K | N/A | N/A | |
| Accrued Expenses | | | 101.00K | 541.40K | 426.30K | 1.32M | N/A | |
| Accounts Payable | | | 144.70K | 1.19M | 1.63M | 919.70K | 944.40K | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 5.35M | 2.33M | |
| Total Current Liabilities | | | 245.70K | 1.73M | 2.11M | 7.59M | 3.28M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.81M | 961.10K | 840.00K | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 2.81M | 961.20K | 839.90K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 3.06M | 2.70M | 2.95M | 7.59M | 3.28M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -42.27M | -41.89M | -40.96M | -44.81M | -27.52M | |
| Additional Paid In Capital | | | 212.50K | 137.40K | N/A | N/A | N/A | |
| Common Shares | | | 39.15M | 39.15M | 38.55M | 38.03M | 36.53M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | 2.02M | |
| Shares Outstanding | | | 33.91M | 33.91M | 29.65M | 26.06M | 22.31M | |
| Tangible Book Value per Share | | | -0.09 | -0.08 | -0.08 | -0.26 | 0.49 | |
| Total Shareholders' Equity | | | -2.91M | -2.60M | -2.42M | -6.78M | 11.03M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 148.10K | 93.00K | 532.10K | 811.10K | 14.31M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.97 | -0.37 | -0.35 | N/A | N/A | |
| Current Ratio | | | 0.34 | 0.05 | 0.08 | 0.06 | 1.22 | |
| Return On Assets (ROA) | | | -648.89% | -1308.39% | 696.13% | -2208.48% | -54.99% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -71.34% | |